FRA:SCA Income Statement

Financials in millions SEK. Fiscal year is January - December.

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	20,427	20,232	18,081	20,794	18,822
Other Revenue	3,020	2,290	2,362	2,175	1,701
Revenue	23,447	22,522	20,443	22,969	20,523
Revenue Growth (YoY)	4.11%	10.17%	-11.00%	11.92%	2.06%
Cost of Revenue	5,539	6,054	5,576	5,405	5,649
Gross Profit	17,908	16,468	14,867	17,564	14,874
Selling, General & Admin	2,796	2,781	2,655	2,627	2,603
Other Operating Expenses	10,325	8,238	7,656	6,545	4,986
Operating Expenses	15,253	13,135	12,257	10,724	9,085
Operating Income	2,655	3,333	2,610	6,840	5,789
Interest Expense	-433	-550	-454	-68	-105
Interest & Investment Income	-	74	72	22	9
Earnings From Equity Investments	-5	-146	53	-23	71
Currency Exchange Gain (Loss)	-	4	5	1	1
Other Non Operating Income (Expenses)	-	-34	-37	6	-12
EBT Excluding Unusual Items	2,217	2,681	2,249	6,778	5,753
Asset Writedown	1,782	1,840	2,194	1,825	1,774
Pretax Income	3,999	4,521	4,443	8,603	7,527
Income Tax Expense	794	882	818	1,782	1,426
Earnings From Continuing Operations	3,205	3,639	3,625	6,821	6,101
Net Income to Company	3,205	3,639	3,625	6,821	6,101
Minority Interest in Earnings	-	-	50	-73	-160
Net Income	3,205	3,639	3,675	6,748	5,941
Net Income to Common	3,205	3,639	3,675	6,748	5,941
Net Income Growth	-11.93%	-0.98%	-45.54%	13.58%	674.58%
Shares Outstanding (Basic)	702	702	702	702	702
Shares Outstanding (Diluted)	702	702	702	702	702
Shares Change (YoY)	-	-	-0.04%	-	-
EPS (Basic)	4.57	5.18	5.24	9.61	8.46
EPS (Diluted)	4.57	5.18	5.24	9.61	8.46
EPS Growth	-11.93%	-0.98%	-45.52%	13.58%	674.58%
Free Cash Flow	1,202	1,453	919	364	863
Free Cash Flow Per Share	1.71	2.07	1.31	0.52	1.23
Dividend Per Share	3.000	3.000	2.750	2.500	2.250
Dividend Growth	-	9.09%	10.00%	11.11%	12.50%
Gross Margin	76.38%	73.12%	72.72%	76.47%	72.47%
Operating Margin	11.32%	14.80%	12.77%	29.78%	28.21%
Profit Margin	13.67%	16.16%	17.98%	29.38%	28.95%
Free Cash Flow Margin	5.13%	6.45%	4.50%	1.58%	4.21%
EBITDA	4,787	5,258	4,386	8,230	7,122
EBITDA Margin	20.42%	23.35%	21.45%	35.83%	34.70%
D&A For EBITDA	2,132	1,925	1,776	1,390	1,333
EBIT	2,655	3,333	2,610	6,840	5,789
EBIT Margin	11.32%	14.80%	12.77%	29.78%	28.21%
Effective Tax Rate	19.86%	19.51%	18.41%	20.71%	18.95%
Revenue as Reported	-	23,627	21,395	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.